IDX:NCKL Balance Sheet

Financials in millions IDR. Fiscal year is January - December.

Millions IDR. Fiscal year is Jan - Dec.

Fiscal Year	TTM	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Mar '26 Mar 31, 2026	Dec '25 Dec 31, 2025	Dec '24 Dec 31, 2024	Dec '23 Dec 31, 2023	Dec '22 Dec 31, 2022	Dec '21 Dec 31, 2021
Cash & Equivalents	5,491,597	6,016,371	6,486,402	3,934,723	1,276,860	2,577,856
Cash & Short-Term Investments	5,491,597	6,016,371	6,486,402	3,934,723	1,276,860	2,577,856
Cash Growth	-28.68%	-7.25%	64.85%	208.16%	-50.47%	29.37%
Accounts Receivable	2,106,771	1,937,881	1,541,484	1,242,804	181,406	148,811
Other Receivables	47,299	33,350	32,640	100,014	267,734	261,307
Receivables	2,154,070	1,971,231	1,574,124	1,342,818	449,140	473,453
Inventory	6,801,418	5,875,813	5,158,144	5,503,560	4,087,247	1,299,803
Prepaid Expenses	31,774	19,399	41,107	30,547	32,098	24,822
Restricted Cash	-	-	-	847,713	189,940	218,671
Other Current Assets	258,862	276,676	204,786	100,007	298,663	177,460
Total Current Assets	14,737,721	14,159,490	13,464,563	11,759,368	6,333,948	4,772,065
Property, Plant & Equipment	22,703,115	22,808,432	22,794,485	22,504,435	20,724,996	11,027,046
Long-Term Investments	26,923,995	24,430,903	15,520,930	10,705,329	6,989,606	3,552,604
Long-Term Deferred Tax Assets	259,743	176,666	259,804	165,917	123,345	61,004
Other Long-Term Assets	361,102	194,612	214,056	153,977	432,802	1,589,141
Total Assets	64,985,676	61,770,103	52,253,838	45,289,026	34,604,697	21,001,860
Accounts Payable	1,948,110	1,808,448	1,245,792	1,871,351	1,209,127	125,114
Accrued Expenses	180,862	509,935	271,493	233,929	139,631	64,273
Short-Term Debt	-	-	-	1,096,748	664,606	-
Current Portion of Long-Term Debt	2,033,828	1,866,830	1,671,994	1,362,198	116,555	4,334,606
Current Portion of Leases	-	-	6,897	8,928	-	-
Current Income Taxes Payable	416,153	329,429	359,431	507,344	453,234	389,660
Other Current Liabilities	2,508,001	2,142,376	2,297,959	4,225,906	7,625,547	3,790,258
Total Current Liabilities	7,086,954	6,657,018	5,853,566	9,306,404	10,208,700	8,703,910
Long-Term Debt	6,987,321	7,513,660	9,130,190	6,750,905	9,567,308	2,292,170
Long-Term Leases	-	-	7,807	30,521	-	-
Pension & Post-Retirement Benefits	298,423	280,121	219,884	174,734	117,520	96,264
Long-Term Deferred Tax Liabilities	459,805	455,684	461,987	387,607	344,762	260,843
Other Long-Term Liabilities	124,317	107,755	126,350	246,892	137,274	106,407
Total Liabilities	14,956,820	15,014,238	15,799,784	16,897,063	20,375,564	11,459,593
Common Stock	6,309,860	6,309,860	6,309,860	6,309,860	5,510,100	10,100
Additional Paid-In Capital	10,367,571	10,367,571	10,367,571	10,367,590	1,470,552	351,666
Retained Earnings	21,839,184	19,125,502	12,073,940	5,838,370	1,617,297	4,265,368
Treasury Stock	-75,741	-75,741	-	-	-	-
Comprehensive Income & Other	3,361,701	2,922,361	1,734,892	981,492	885,847	1,014,167
Total Common Equity	41,802,575	38,649,553	30,486,263	23,497,312	9,483,796	5,641,301
Minority Interest	8,226,281	8,106,312	5,967,791	4,894,651	4,745,337	3,900,966
Shareholders' Equity	50,028,856	46,755,865	36,454,054	28,391,963	14,229,133	9,542,267
Total Liabilities & Equity	64,985,676	61,770,103	52,253,838	45,289,026	34,604,697	21,001,860
Total Debt	9,021,149	9,380,490	10,816,888	9,249,300	10,348,469	6,626,776
Net Cash (Debt)	-3,529,552	-3,364,119	-4,330,486	-5,314,577	-9,071,609	-4,048,920
Net Cash Per Share	-56.02	-53.37	-68.63	-87.38	-164.64	-73.48
Filing Date Shares Outstanding	62,988	62,988	63,099	63,099	55,101	55,101
Total Common Shares Outstanding	62,988	62,988	63,099	63,099	55,101	55,101
Working Capital	7,650,767	7,502,472	7,610,997	2,452,964	-3,874,752	-3,931,845
Book Value Per Share	663.66	613.60	483.15	372.39	172.12	102.38
Tangible Book Value	41,802,575	38,649,553	30,486,263	23,497,312	9,483,796	5,641,301
Tangible Book Value Per Share	663.66	613.60	483.15	372.39	172.12	102.38
Land	142	142	142	142	142	141.5
Buildings	14,200,007	14,002,591	13,161,529	12,256,751	4,702,989	2,244,615
Machinery	16,190,120	15,925,687	14,938,546	13,973,164	7,652,766	4,886,771
Construction In Progress	533,187	540,338	287,464	70,330	11,184,367	6,015,773